|
|
Receipts
|
317.25
|
61.42
|
|
|
|
|
|
|
|
|
Payments
|
(247.64)
|
(208.76)
|
|
|
|
|
|
|
|
|
Dividends Received
|
-
|
-
|
|
|
|
|
|
|
|
|
Interest Received
|
5.05
|
1.02
|
|
|
|
|
|
|
|
|
Interest Paid
|
(7.82)
|
(6.69)
|
|
|
|
|
|
|
|
|
Taxes Paid
|
(10.06)
|
(6.97)
|
|
|
|
|
|
|
|
|
Other
|
-
|
-
|
|
|
|
|
|
|
|
|
Net Operating Cash Flow
|
56.77
|
(159.99)
|
|
|
|
|
|
|
|
|
|
|
Capital Expend. Excl. Investments
|
(97.73)
|
(94.2)
|
|
|
|
|
|
|
|
|
Payments for Investment
|
(0.02)
|
(2.96)
|
|
|
|
|
|
|
|
|
Payments for Subsidiaries
|
-
|
-
|
|
|
|
|
|
|
|
|
Proceeds from PP&E
|
5.93
|
5.39
|
|
|
|
|
|
|
|
|
Proceeds from Investments
|
-
|
-
|
|
|
|
|
|
|
|
|
Proceeds from Subsidiaries
|
-
|
-
|
|
|
|
|
|
|
|
|
Loans Granted
|
(1.33)
|
(18.33)
|
|
|
|
|
|
|
|
|
Loans Repaid
|
38.06
|
-
|
|
|
|
|
|
|
|
|
Other Investments
|
3.41
|
1.12
|
|
|
|
|
|
|
|
|
Net Investment Cash Flow
|
(51.68)
|
(108.98)
|
|
|
|
|
|
|
|
|
Operating CF less Investment CF
|
5.09
|
(268.97)
|
|
|
|
|
|
|
|
|
|
|
Proceeds from Issues
|
-
|
-
|
|
|
|
|
|
|
|
|
Proceeds from Borrowings
|
50.74
|
78.23
|
|
|
|
|
|
|
|
|
Repayment of Borrowings
|
(50.74)
|
(13.12)
|
|
|
|
|
|
|
|
|
Dividends Paid
|
(13.4)
|
(14)
|
|
|
|
|
|
|
|
|
Other Financing Activities
|
(0.98)
|
(2.2)
|
|
|
|
|
|
|
|
|
Net Financing Cash Flow
|
(14.38)
|
48.9
|
|
|
|
|
|
|
|
|
Total Net Cashflow
|
(9.3)
|
(11.42)
|
|
|
|
|
|
|
|
|
|
|
Cash and Cash Equiv. Period Open
|
10.96
|
22.37
|
|
|
|
|
|
|
|
|
Exchange Rate Adjustments
|
-
|
-
|
|
|
|
|
|
|
|
|
Other Cash Adjustments
|
-
|
-
|
|
|
|
|
|
|
|
|
Cash and Cash Equiv. Period Close
|
1.66
|
10.96
|
|
|
|
|
|
|
|
|